Posted on by Phil

“Plain Vanilla” Angel Structure

It’s the middle of internet week!  I’ve already seen 30+ demos, in addition to Meetup Co-Founder Scott Heiferman smashing an iPad on stage at the tech meetup last night (which was at NYU’ Skirball center).  One theme that has been recurrent is that people are unaware of the structure of angel investments.  So, I thought I’d give a brief overview of one common structure.  Please note there is an excel file you can download at the bottom of the post.  It includes detailed notes and may be helpful to have open as you go through the post.

Many seed stage internet businesses look to angels to help them kickstart their companies through growth capital, as well as expertise.  It seems that many people are confused as to what a typical angel investment might “cost” them in equity.  And, while “a convertible note with a 10% PIK and a 25% discount to the series A” (also known as the “plain vanilla” angel structure) may make sense to some people, I thought I’d break down how to interpret that in case there were any non finance geeks out there who were trying to understand what the terms of an angel investment actually mean.

The Basics

I think it’s easiest to use an example to explain this type of investment.  So, Joe is the founder of Newco which is a website that does some sort of location/game based virtual good (insert other buzz words) service.  Joe needs to raise $500,000 to hire a few developers and a sales person.  Joe finds an angel investor who just happens to have a lot of experience in location/game based virtual good services.  Joe’s investor, let’s call her Ms. Jenna, gives him $500,000 and they use the plain vanilla (read typical) angel structure.

Instead of putting a value on the company now, the investor, will get equity based off of the valuation used in Joe’s Series A round of financing (more on that later).  Presumably, when Joe raises his Series A, he will have a few customers, some revenues, and a much better picture for how his company will actually operate.  His company will therefore be more easily valued.

The PIK

PIK stands for paid in kind.  Ms. Jenna is putting up $500,000, and expects Joe to pay her 10% in interest each year.  But, Joe doesn’t have any cash as he is a pre-revenue startup.  So, instead of paying in cash, Joe is going to take the value of the dollars he would pay Ms. Jenna, and add that to the principal of the investment.

In our example, in the first year, Joe will take the 10% interest payment (worth $500,000 x 10% = $50,000) and add that to the principal of the investment, which will now be $500,000 + $50,000 = $550,000.  In the next year, Joe will be charged 10% on that new principal.  His new interest payment is $550,000 x 10% = $55,000.  And his new principal amount is $550,000 + $55,000 = $605,000.  For those familiar, this is the same concept as a negatively amortizing loan.  Instead of paying interest in cash, it is paid as principal, which is the same as saying it is paid in kind (PIK).

The Equity Part of the Equation

We are going to pretend that Joe had a rough go of it and doesn’t raise his series A for 5 years.  In year 5, the principal value of Ms. Jenna’s investment is now $805,225 (please see attached excel to see the calculations, rows 19 and 20 – we just added the 10% interest in each of the 5 years).  The series A investor gives Joe $1 million dollars at a $4 million post-money valuation meaning that they will get $1 mm/$4 mm = 25% of Newco’s equity.  For the difference in pre vs post money valuations, please see the attached excel cell C14.

We said that the angel investment would be invested at a 25% discount to the series A.  This means that instead of investing at a $4 million valuation, Ms. Jenna’s dollars get put to work at a $4,000,000 x (1-25%) = $3 million valuation.  And, her $500,000 originally invested has grown to $805,225 due to the interest which has been paid in kind.  So, her ownership in the company will be $805,225/$3,000,000 = 27%.

At the risk of complicating things, it is worth noting that Ms. Jenna’s original angel investment can also come with a valuation cap, meaning that there is a maximum value that her dollars can be put to work at.  In the excel, I have put this at $10,000,000 so it doesn’t come into play.  But, if Joe’s company was worth $20,000,000 in 5 years when he raised his series A, Ms. Jenna’s equity would be calculated using a valuation of $10,000,000, not the typical 25% discount we have used in our example.  You can see how this benefits the angel investor in the case that they company does take off.  Ms. Jenna will invest her money at a $10,000,000 valuation as opposed to a $ 15,000,000 valuation ($20,000,000 x (1-25%) = $15,000,000)  which would give her a larger equity stake in the company.

End Result

Joe has now raised $1.5 million and is hopefully well on his way to a successful career at the helm of Newco.  He has given up 25% to his series A investors, and 27% to his angel investor Ms. Jenna, and so retains 48% for himself and the rest of his team.

The attached excel sheet has all of these calculations and is set up in a way that you can play around with different assumptions.  Please feel free to email me with any questions! phil (at) philstrazzulla (dot) com.  Also, please note that this is meant to be an overview of one type of common angel structure and that there are definitely more out there.   Enjoy!

The Excel: Angel Investing Basics

7,477 Replies to ““Plain Vanilla” Angel Structure”

  1. Thanks a bunch for sharing this with all people you really understand what you are talking approximately!
    Bookmarked. Kindly additionally discuss with my site =).
    We could have a link trade agreement among us

  2. excellent submit, very informative. I’m wondering why the other specialists of this sector don’t notice this.
    You should continue your writing. I’m confident, you have a huge readers’ base already!

  3. Hey there! This is my 1st comment here so I just wanted to give a quick shout
    out and say I truly enjoy reading through your posts.
    Can you suggest any other blogs/websites/forums that deal with the same topics?

    Appreciate it!

  6. My partner and I stumbled over here different website and
    thought I may as well check things out. I like what I
    see so now i’m following you. Look forward to
    exploring your web page yet again.

  7. Heya i’m for the first time here. I found this board and I find It really useful & it helped me out much.
    I hope to give something back and help others like you aided me.

  9. I like the helpful info you provide in your articles.

    I’ll bookmark your blog and check again here frequently.
    I’m quite sure I will learn many new stuff right here!
    Best of luck for the next!

  10. Hey there! I could have sworn I’ve been to this blog before but after reading through
    some of the post I realized it’s new to me. Anyways, I’m definitely happy I found it and I’ll
    be bookmarking and checking back often!

  11. It’s a pity you don’t have a donate button! I’d most certainly donate to this
    superb blog! I suppose for now i’ll settle for book-marking and adding your RSS feed to my
    Google account. I look forward to brand new updates and will share this site with my Facebook group.
    Chat soon!

  12. you are in point of fact a just right webmaster.
    The website loading speed is amazing. It seems that
    you are doing any distinctive trick. Moreover, The contents are masterpiece.

    you have done a wonderful task on this subject!

  16. Hmm it seems like your blog ate my first comment (it was super
    long) so I guess I’ll just sum it up what I wrote and say,
    I’m thoroughly enjoying your blog. I too am an aspiring
    blog writer but I’m still new to everything. Do you have any
    points for first-time blog writers? I’d genuinely appreciate
    it.

  19. First off I would like to say great blog! I had a quick question in which
    I’d like to ask if you don’t mind. I was interested to find out how you center yourself and clear your head prior to writing.
    I’ve had difficulty clearing my thoughts in getting my
    thoughts out there. I do enjoy writing however it just seems like the first 10 to 15 minutes are lost simply just trying to figure
    out how to begin. Any suggestions or tips? Cheers!

  22. Hi there, You have done an incredible job. I will certainly digg it
    and personally recommend to my friends. I’m confident they
    will be benefited from this website.

  23. hi!,I love your writing very much! proportion we communicate
    extra about your post on AOL? I need an expert in this area to resolve my problem.
    May be that’s you! Taking a look forward to see you.

  24. My brother suggested I may like this website.

    He was once entirely right. This publish actually
    made my day. You can not consider simply how a lot time I had spent for this information! Thank you!

  26. Its like you read my thoughts! You appear to grasp a lot about this, like you wrote the
    e book in it or something. I think that you could do with some percent
    to drive the message house a bit, however instead of that, that is excellent
    blog. A great read. I’ll definitely be back.

  27. Hey there are using WordPress for your site platform?
    I’m new to the blog world but I’m trying to
    get started and set up my own. Do you require any html coding knowledge to make your
    own blog? Any help would be really appreciated!

  28. Hello, i think that i saw you visited my blog thus i came to “return the favor”.I am
    trying to find things to enhance my website!I suppose its
    ok to use some of your ideas!!

  32. Thank you for some other informative blog. Where else could I get that type of information written in such a perfect approach?
    I’ve a undertaking that I’m simply now running on, and I’ve been at
    the glance out for such information.

  34. Magnificent beat ! I wish to apprentice whilst you amend your website, how can i subscribe for a
    blog website? The account helped me a appropriate deal.
    I had been tiny bit acquainted of this your broadcast provided vibrant
    clear idea

  35. Hmm is anyone else having problems with the images on this blog loading?
    I’m trying to figure out if its a problem on my end or if it’s the blog.
    Any suggestions would be greatly appreciated.

  37. Wow that was strange. I just wrote an very long comment but after I clicked submit my comment didn’t
    appear. Grrrr… well I’m not writing all that over again. Regardless, just wanted to say wonderful blog!

  39. May I simply just say what a comfort to find somebody who actually knows what they’re discussing over the internet.
    You definitely understand how to bring a problem to light and
    make it important. More people have to check this out and understand this side of
    your story. I can’t believe you aren’t more popular given that you
    definitely have the gift.

  41. Good day! I know this is somewhat off topic but
    I was wondering which blog platform are you using for this
    site? I’m getting fed up of WordPress because I’ve had problems with hackers
    and I’m looking at options for another platform. I would
    be awesome if you could point me in the direction of a good platform.

  46. Nice post. I learn something totally new and challenging
    on websites I stumbleupon every day. It’s always helpful to read through content from other writers and practice something from their websites.

  47. Hi there everyone, it’s my first pay a visit at this web site,
    and paragraph is in fact fruitful designed for me, keep up posting these
    types of content.

  48. Wonderful beat ! I wish to apprentice while you
    amend your website, how could i subscribe for a blog web site?
    The account aided me a acceptable deal. I had been a little bit acquainted of this your broadcast offered
    bright clear idea

Comments are closed.